Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $170k initial cash invested.
-1.07%
Cash On Cash
5.93%
Cap Rate
1.02
DSCR
$5,882
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,882
Total Expenses
$6,034
Mortgage P&I
60%
$3,506
Property Taxes
5%
$289
Home Insurance
4%
$240
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647